{ "ticker": { "uuid": "80a43607-f2a3-40ea-9ed1-5447bcc8fc76", "symbol": "SF3", "name": "STS Group AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/80a43607-f2a3-40ea-9ed1-5447bcc8fc76/", "api_url": "https://sharemaestro.com/factors/api/tickers/80a43607-f2a3-40ea-9ed1-5447bcc8fc76/" }, "ticker_metadata": { "id": 20396, "uuid": "80a43607-f2a3-40ea-9ed1-5447bcc8fc76", "symbol": "SF3", "name": "STS Group AG", "asset_type": "equity", "market_cap": 20253000, "stock_exchange_id": 8, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "STS Group AG supplies components and systems for the commercial vehicle and automotive industry in Germany, France, Mexico, the United States, and China. The company operates through three segments: Plastics, China, and Materials. It manufactures and sells interior systems and components, such as storage modules, including under bunk storage and upper shelf; exterior components comprising cab side modules, tailgates, rear lamp modules, and roof spoilers; and covers of battery system for electric vehicles for trucks, commercial vehicles, and passenger cars. The company also offers plastic parts for the exterior paneling of vehicles, such as bumpers, front panels, deflectors, roofs, mudguards, and entrances; and develops and produces sheet molding compounds, fiber molding compounds, and advanced fiber molding compounds. In addition, it provides prototyping and logistics services. The company was founded in 2013 and is based in Hagen, Germany. STS Group AG operates as a subsidiary of Adler Pelzer Holding GmbH.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "80a43607-f2a3-40ea-9ed1-5447bcc8fc76", "symbol": "SF3", "name": "STS Group AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/80a43607-f2a3-40ea-9ed1-5447bcc8fc76/", "api_url": "https://sharemaestro.com/factors/api/tickers/80a43607-f2a3-40ea-9ed1-5447bcc8fc76/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.43, "value": 0.46, "quality": 0.47, "momentum": 0.45, "coverage": 0.818, "confidence": 0.497, "delta": null }, "headline_factors": { "price": 3.14, "market_cap": 20253000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.5575, "shareholder_yield": 0.0148, "roe": -0.0141, "piotroski_f_score": 6, "momentum_12_1": 0.0712, "volatility_252d": 0.5032 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.790733+00:00", "batch_id": "" }, "size": { "price_close": 3.14, "market_cap": 20253000, "market_cap_usd": 20253000, "enterprise_value": 42153000, "shares_outstanding": 6450000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4743, "ptbv_ratio": 0.4743, "ps_ratio": 0.0651, "pcf_ratio": 2.8525, "pfcf_ratio": -2.6649, "ev_ebitda": 1.7937, "ev_ebit": 5.2041, "ev_sales": 0.1355, "ev_fcf": -5.5464, "earnings_yield": null, "fcf_yield": -0.1803, "price_to_sales": 0.0651, "price_to_book": 0.4743, "price_to_cashflow": 2.8525, "ebitda_to_ev": 0.5575, "sales_yield": 7.3803 }, "yield": { "dividend_yield": 0.0148, "buyback_yield": 0, "shareholder_yield": 0.0148, "debt_paydown_yield": 0, "total_yield": 0.0148 }, "quality": { "gross_margin": 0.3883, "operating_margin": 0.026, "net_margin": -0.0019, "ebitda_margin": 0.0755, "fcf_margin": -0.0244, "roe": -0.0141, "roa": -0.0027, "roic": 0.094, "roc_greenblatt": null, "asset_turnover": 1.4115, "cash_conversion": 12.6667, "accruals_ratio": -0.0349, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1319, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5481, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.9319, "debt_to_assets": 0.2187, "interest_coverage": 1.0658, "current_ratio": 1.0052, "quick_ratio": 1.0052, "net_debt": 21900000, "local_beta": 0.4952, "volatility_252d": 0.5032, "volatility_60d": 0.9949, "max_drawdown_12m": -0.4294, "risk_adjusted_momentum": 0.1414 }, "growth": { "revenue_growth_1y": 0.1195, "revenue_growth_3y_cagr": 0.0873, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.4872, "book_value_growth_1y": -0.0343, "revenue_growth": 0.1195, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0309, "price_return_3m": 0.0537, "price_return_6m": -0.0063, "price_return_9m": -0.2831, "price_return_12m": 0.0381, "price_return_12m_ex1m": 0.0712, "momentum_6m": -0.0063, "momentum_12m": 0.0381, "momentum_12_1": 0.0712, "distance_from_52w_high": -0.3843, "distance_from_52w_low": 0.079, "relative_strength": 0.0194 }, "raw_ttm": { "revenue_ttm": 311100000, "gross_profit_ttm": 120800000, "ebit_ttm": 8100000, "ebitda_ttm": 23500000, "net_income_ttm": -600000, "eps_diluted_ttm": -0.093, "operating_cash_flow_ttm": 7100000, "capital_expenditure_ttm": -14700000, "fcf_ttm": -7600000, "dividends_paid_ttm": -300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7600000, "cash_and_equivalents": 26300000, "total_current_assets": 116200000, "total_current_liabilities": 115600000, "net_ppe": null, "total_assets": 220400000, "total_debt": 48200000, "total_equity": 42700000, "net_working_capital": -15400000, "book_value_per_share": 6.6202, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.6202 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 54, "quality_composite": 53, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.465, "os_score": 0.43, "value_percentile": 0.46, "quality_percentile": 0.47, "momentum_percentile": 0.45, "factor_coverage": 0.818, "signal_confidence": 0.497, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 18, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8105, "ticker_id": 20396, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.790733+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.14, "market_cap": 20253000, "market_cap_usd": 20253000, "enterprise_value": 42153000, "shares_outstanding": 6450000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.47430913, "ptbv_ratio": 0.47430913, "ps_ratio": 0.06510125, "pcf_ratio": 2.85253521, "pfcf_ratio": -2.66486842, "ev_ebitda": 1.79374468, "ev_ebit": 5.20407407, "ev_sales": 0.13549662, "ev_fcf": -5.54644737, "earnings_yield": null, "fcf_yield": -0.18029559, "dividend_yield": 0.01481262, "buyback_yield": 0, "shareholder_yield": 0.01481262, "debt_paydown_yield": 0, "total_yield": 0.01481262, "gross_margin": 0.38829958, "operating_margin": 0.02603664, "net_margin": -0.00192864, "ebitda_margin": 0.07553841, "fcf_margin": -0.02442944, "roe": -0.01405152, "roa": -0.00272232, "roic": 0.09404025, "roc_greenblatt": null, "asset_turnover": 1.4115245, "cash_conversion": 12.66666667, "accruals_ratio": -0.03493648, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.93191489, "debt_to_assets": 0.21869328, "interest_coverage": 1.06578947, "current_ratio": 1.00519031, "quick_ratio": 1.00519031, "net_debt": 21900000, "revenue_growth_1y": 0.11946743, "revenue_growth_3y_cagr": 0.08733045, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.48717949, "book_value_growth_1y": -0.03433476, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.131861, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0308642, "price_return_3m": 0.05369128, "price_return_6m": -0.00632911, "price_return_9m": -0.28310502, "price_return_12m": 0.0381037, "price_return_12m_ex1m": 0.07116432, "distance_from_52w_high": -0.38431373, "distance_from_52w_low": 0.0790378, "relative_strength": 0.01939973, "local_beta": 0.4952, "volatility_252d": 0.503228, "volatility_60d": 0.994943, "max_drawdown_12m": -0.42941176, "revenue_ttm": 311100000, "gross_profit_ttm": 120800000, "ebit_ttm": 8100000, "ebitda_ttm": 23500000, "net_income_ttm": -600000, "eps_diluted_ttm": -0.09302326, "operating_cash_flow_ttm": 7100000, "capital_expenditure_ttm": -14700000, "fcf_ttm": -7600000, "dividends_paid_ttm": -300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7600000, "cash_and_equivalents": 26300000, "total_current_assets": 116200000, "total_current_liabilities": 115600000, "net_ppe": null, "total_assets": 220400000, "total_debt": 48200000, "total_equity": 42700000, "net_working_capital": -15400000, "book_value_per_share": 6.62015504, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.62015504, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 53, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.818, "signal_confidence": 0.497, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 18, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.14, "os": 0.43, "value": 0.46, "quality": 0.47, "momentum": 0.45, "confidence": 0.497, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0148, "roe": -0.0141, "momentum_12_1": 0.0712, "complete_fields": { "id": 8105, "ticker_id": 20396, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.790733+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.14, "market_cap": 20253000, "market_cap_usd": 20253000, "enterprise_value": 42153000, "shares_outstanding": 6450000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.47430913, "ptbv_ratio": 0.47430913, "ps_ratio": 0.06510125, "pcf_ratio": 2.85253521, "pfcf_ratio": -2.66486842, "ev_ebitda": 1.79374468, "ev_ebit": 5.20407407, "ev_sales": 0.13549662, "ev_fcf": -5.54644737, "earnings_yield": null, "fcf_yield": -0.18029559, "dividend_yield": 0.01481262, "buyback_yield": 0, "shareholder_yield": 0.01481262, "debt_paydown_yield": 0, "total_yield": 0.01481262, "gross_margin": 0.38829958, "operating_margin": 0.02603664, "net_margin": -0.00192864, "ebitda_margin": 0.07553841, "fcf_margin": -0.02442944, "roe": -0.01405152, "roa": -0.00272232, "roic": 0.09404025, "roc_greenblatt": null, "asset_turnover": 1.4115245, "cash_conversion": 12.66666667, "accruals_ratio": -0.03493648, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.93191489, "debt_to_assets": 0.21869328, "interest_coverage": 1.06578947, "current_ratio": 1.00519031, "quick_ratio": 1.00519031, "net_debt": 21900000, "revenue_growth_1y": 0.11946743, "revenue_growth_3y_cagr": 0.08733045, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.48717949, "book_value_growth_1y": -0.03433476, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.131861, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0308642, "price_return_3m": 0.05369128, "price_return_6m": -0.00632911, "price_return_9m": -0.28310502, "price_return_12m": 0.0381037, "price_return_12m_ex1m": 0.07116432, "distance_from_52w_high": -0.38431373, "distance_from_52w_low": 0.0790378, "relative_strength": 0.01939973, "local_beta": 0.4952, "volatility_252d": 0.503228, "volatility_60d": 0.994943, "max_drawdown_12m": -0.42941176, "revenue_ttm": 311100000, "gross_profit_ttm": 120800000, "ebit_ttm": 8100000, "ebitda_ttm": 23500000, "net_income_ttm": -600000, "eps_diluted_ttm": -0.09302326, "operating_cash_flow_ttm": 7100000, "capital_expenditure_ttm": -14700000, "fcf_ttm": -7600000, "dividends_paid_ttm": -300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7600000, "cash_and_equivalents": 26300000, "total_current_assets": 116200000, "total_current_liabilities": 115600000, "net_ppe": null, "total_assets": 220400000, "total_debt": 48200000, "total_equity": 42700000, "net_working_capital": -15400000, "book_value_per_share": 6.62015504, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.62015504, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 53, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.818, "signal_confidence": 0.497, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 18, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "income_statement": { "revenue": 311100000, "cost_of_revenue": 190300000, "gross_profit": 120800000, "ebit": 8100000, "ebitda": 23500000, "pretax_income": null, "tax_provision": null, "net_income": -600000, "net_income_to_common": -600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25600000, "total_current_assets": 114600000, "total_assets": 230800000, "short_term_debt": 23800000, "long_term_debt": 20300000, "total_debt": 76700000, "total_liabilities": null, "total_equity": 45000000, "shares_outstanding": 6450000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7100000, "capital_expenditure": -14700000, "free_cash_flow": -7600000, "dividends_paid": -300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6400000 }, "complete_fields": { "id": 389333, "ticker_id": 20396, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23500000", "netIncome": "-600000", "grossProfit": "120800000", "totalRevenue": "311100000", "costOfRevenue": "190300000", "interestExpense": "7600000", "operatingIncome": "8100000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "3400000", "depreciationAndAmortization": "15500000" }, "balance": { "totalDebt": "76700000", "totalAssets": "230800000", "longTermDebt": "20300000", "shortTermDebt": "23800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "114600000", "totalShareholderEquity": "45000000", "totalCurrentLiabilities": "123200000", "cashAndShortTermInvestments": "25600000" }, "cashflow": { "freeCashFlow": "-7600000", "dividendsPaid": "-300000", "issuanceOfDebt": "12100000", "issuanceOfStock": null, "repaymentOfDebt": "-5700000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7100000", "repurchaseOfStock": null, "capitalExpenditures": "-14700000" } }, "revenue": 311100000, "cost_of_revenue": 190300000, "gross_profit": 120800000, "research_and_development": 3400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8100000, "depreciation_amortisation": 15500000, "ebitda": 23500000, "interest_expense": 7600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -600000, "net_income_continuing_ops": null, "net_income_to_common": -600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 114600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 230800000, "short_term_debt": 23800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123200000, "long_term_debt": 20300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 76700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45000000, "shares_outstanding": 6450000, "operating_cash_flow": 7100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23500000", "netIncome": "-600000", "grossProfit": "120800000", "totalRevenue": "311100000", "costOfRevenue": "190300000", "interestExpense": "7600000", "operatingIncome": "8100000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "3400000", "depreciationAndAmortization": "15500000" }, "balance": { "totalDebt": "76700000", "totalAssets": "230800000", "longTermDebt": "20300000", "shortTermDebt": "23800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "114600000", "totalShareholderEquity": "45000000", "totalCurrentLiabilities": "123200000", "cashAndShortTermInvestments": "25600000" }, "cashflow": { "freeCashFlow": "-7600000", "dividendsPaid": "-300000", "issuanceOfDebt": "12100000", "issuanceOfStock": null, "repaymentOfDebt": "-5700000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7100000", "repurchaseOfStock": null, "capitalExpenditures": "-14700000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "income_statement": { "revenue": 277900000, "cost_of_revenue": 175400000, "gross_profit": 102500000, "ebit": 7200000, "ebitda": 20700000, "pretax_income": null, "tax_provision": null, "net_income": -1200000, "net_income_to_common": -1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39300000, "total_current_assets": 154900000, "total_assets": 266500000, "short_term_debt": 15100000, "long_term_debt": 15600000, "total_debt": 63800000, "total_liabilities": null, "total_equity": 46600000, "shares_outstanding": 6450000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30500000, "capital_expenditure": -14900000, "free_cash_flow": 15600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6900000 }, "complete_fields": { "id": 389334, "ticker_id": 20396, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20700000", "netIncome": "-1200000", "grossProfit": "102500000", "totalRevenue": "277900000", "costOfRevenue": "175400000", "interestExpense": "6500000", "operatingIncome": "7200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "900000", "depreciationAndAmortization": "13700000" }, "balance": { "totalDebt": "63800000", "totalAssets": "266500000", "longTermDebt": "15600000", "shortTermDebt": "15100000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "154900000", "totalShareholderEquity": "46600000", "totalCurrentLiabilities": "129400000", "cashAndShortTermInvestments": "39300000" }, "cashflow": { "freeCashFlow": "15600000", "dividendsPaid": "0", "issuanceOfDebt": "22300000", "issuanceOfStock": null, "repaymentOfDebt": "-15400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "30500000", "repurchaseOfStock": null, "capitalExpenditures": "-14900000" } }, "revenue": 277900000, "cost_of_revenue": 175400000, "gross_profit": 102500000, "research_and_development": 900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7200000, "depreciation_amortisation": 13700000, "ebitda": 20700000, "interest_expense": 6500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1200000, "net_income_continuing_ops": null, "net_income_to_common": -1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 154900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 266500000, "short_term_debt": 15100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129400000, "long_term_debt": 15600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 63800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 46600000, "shares_outstanding": 6450000, "operating_cash_flow": 30500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20700000", "netIncome": "-1200000", "grossProfit": "102500000", "totalRevenue": "277900000", "costOfRevenue": "175400000", "interestExpense": "6500000", "operatingIncome": "7200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "900000", "depreciationAndAmortization": "13700000" }, "balance": { "totalDebt": "63800000", "totalAssets": "266500000", "longTermDebt": "15600000", "shortTermDebt": "15100000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "154900000", "totalShareholderEquity": "46600000", "totalCurrentLiabilities": "129400000", "cashAndShortTermInvestments": "39300000" }, "cashflow": { "freeCashFlow": "15600000", "dividendsPaid": "0", "issuanceOfDebt": "22300000", "issuanceOfStock": null, "repaymentOfDebt": "-15400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "30500000", "repurchaseOfStock": null, "capitalExpenditures": "-14900000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "income_statement": { "revenue": 235100000, "cost_of_revenue": 142400000, "gross_profit": 92700000, "ebit": -6500000, "ebitda": 9900000, "pretax_income": null, "tax_provision": null, "net_income": -9900000, "net_income_to_common": -9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25600000, "total_current_assets": 128400000, "total_assets": 211600000, "short_term_debt": 18700000, "long_term_debt": 11400000, "total_debt": 39700000, "total_liabilities": null, "total_equity": 49500000, "shares_outstanding": 6450000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6500000, "capital_expenditure": -8300000, "free_cash_flow": -1800000, "dividends_paid": -300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6900000 }, "complete_fields": { "id": 389335, "ticker_id": 20396, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9900000", "netIncome": "-9900000", "grossProfit": "92700000", "totalRevenue": "235100000", "costOfRevenue": "142400000", "interestExpense": "2700000", "operatingIncome": "-6500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1400000", "depreciationAndAmortization": "16300000" }, "balance": { "totalDebt": "39700000", "totalAssets": "211600000", "longTermDebt": "11400000", "shortTermDebt": "18700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "128400000", "totalShareholderEquity": "49500000", "totalCurrentLiabilities": "104000000", "cashAndShortTermInvestments": "25600000" }, "cashflow": { "freeCashFlow": "-1800000", "dividendsPaid": "-300000", "issuanceOfDebt": "12200000", "issuanceOfStock": null, "repaymentOfDebt": "-5300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6500000", "repurchaseOfStock": null, "capitalExpenditures": "-8300000" } }, "revenue": 235100000, "cost_of_revenue": 142400000, "gross_profit": 92700000, "research_and_development": 1400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6500000, "depreciation_amortisation": 16300000, "ebitda": 9900000, "interest_expense": 2700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9900000, "net_income_continuing_ops": null, "net_income_to_common": -9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 128400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 211600000, "short_term_debt": 18700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104000000, "long_term_debt": 11400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49500000, "shares_outstanding": 6450000, "operating_cash_flow": 6500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9900000", "netIncome": "-9900000", "grossProfit": "92700000", "totalRevenue": "235100000", "costOfRevenue": "142400000", "interestExpense": "2700000", "operatingIncome": "-6500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1400000", "depreciationAndAmortization": "16300000" }, "balance": { "totalDebt": "39700000", "totalAssets": "211600000", "longTermDebt": "11400000", "shortTermDebt": "18700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "128400000", "totalShareholderEquity": "49500000", "totalCurrentLiabilities": "104000000", "cashAndShortTermInvestments": "25600000" }, "cashflow": { "freeCashFlow": "-1800000", "dividendsPaid": "-300000", "issuanceOfDebt": "12200000", "issuanceOfStock": null, "repaymentOfDebt": "-5300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6500000", "repurchaseOfStock": null, "capitalExpenditures": "-8300000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "income_statement": { "revenue": 242000000, "cost_of_revenue": 136200000, "gross_profit": 105800000, "ebit": 3900000, "ebitda": 19200000, "pretax_income": null, "tax_provision": null, "net_income": 1800000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28300000, "total_current_assets": 102200000, "total_assets": 194900000, "short_term_debt": 17300000, "long_term_debt": 10400000, "total_debt": 40000000, "total_liabilities": null, "total_equity": 58300000, "shares_outstanding": 6450000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36100000, "capital_expenditure": -13500000, "free_cash_flow": 22600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4200000 }, "complete_fields": { "id": 389336, "ticker_id": 20396, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19200000", "netIncome": "1800000", "grossProfit": "105800000", "totalRevenue": "242000000", "costOfRevenue": "136200000", "interestExpense": "2600000", "operatingIncome": "3900000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "1200000", "depreciationAndAmortization": "15500000" }, "balance": { "totalDebt": "40000000", "totalAssets": "194900000", "longTermDebt": "10400000", "shortTermDebt": "17300000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "102200000", "totalShareholderEquity": "58300000", "totalCurrentLiabilities": "91700000", "cashAndShortTermInvestments": "28300000" }, "cashflow": { "freeCashFlow": "22600000", "dividendsPaid": "0", "issuanceOfDebt": "7300000", "issuanceOfStock": "0", "repaymentOfDebt": "-11500000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "36100000", "repurchaseOfStock": null, "capitalExpenditures": "-13500000" } }, "revenue": 242000000, "cost_of_revenue": 136200000, "gross_profit": 105800000, "research_and_development": 1200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3900000, "depreciation_amortisation": 15500000, "ebitda": 19200000, "interest_expense": 2600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1800000, "net_income_continuing_ops": null, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 194900000, "short_term_debt": 17300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91700000, "long_term_debt": 10400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 40000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 58300000, "shares_outstanding": 6450000, "operating_cash_flow": 36100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 22600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19200000", "netIncome": "1800000", "grossProfit": "105800000", "totalRevenue": "242000000", "costOfRevenue": "136200000", "interestExpense": "2600000", "operatingIncome": "3900000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "1200000", "depreciationAndAmortization": "15500000" }, "balance": { "totalDebt": "40000000", "totalAssets": "194900000", "longTermDebt": "10400000", "shortTermDebt": "17300000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "102200000", "totalShareholderEquity": "58300000", "totalCurrentLiabilities": "91700000", "cashAndShortTermInvestments": "28300000" }, "cashflow": { "freeCashFlow": "22600000", "dividendsPaid": "0", "issuanceOfDebt": "7300000", "issuanceOfStock": "0", "repaymentOfDebt": "-11500000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "36100000", "repurchaseOfStock": null, "capitalExpenditures": "-13500000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26300000, "total_current_assets": 116200000, "total_assets": 220400000, "short_term_debt": 10300000, "long_term_debt": 9600000, "total_debt": 48200000, "total_liabilities": null, "total_equity": 42700000, "shares_outstanding": 6450000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389331, "ticker_id": 20396, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "48200000", "totalAssets": "220400000", "longTermDebt": "9600000", "shortTermDebt": "10300000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "116200000", "totalShareholderEquity": "42700000", "totalCurrentLiabilities": "115600000", "cashAndShortTermInvestments": "26300000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 116200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 220400000, "short_term_debt": 10300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115600000, "long_term_debt": 9600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42700000, "shares_outstanding": 6450000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "48200000", "totalAssets": "220400000", "longTermDebt": "9600000", "shortTermDebt": "10300000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "116200000", "totalShareholderEquity": "42700000", "totalCurrentLiabilities": "115600000", "cashAndShortTermInvestments": "26300000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25600000, "total_current_assets": 114600000, "total_assets": 230800000, "short_term_debt": 23800000, "long_term_debt": 20300000, "total_debt": 76700000, "total_liabilities": null, "total_equity": 45000000, "shares_outstanding": 6450000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389332, "ticker_id": 20396, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:08.984080+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "76700000", "totalAssets": "230800000", "longTermDebt": "20300000", "shortTermDebt": "23800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "114600000", "totalShareholderEquity": "45000000", "totalCurrentLiabilities": "123200000", "cashAndShortTermInvestments": "25600000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 114600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 230800000, "short_term_debt": 23800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123200000, "long_term_debt": 20300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 76700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45000000, "shares_outstanding": 6450000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "76700000", "totalAssets": "230800000", "longTermDebt": "20300000", "shortTermDebt": "23800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "6450000", "totalCurrentAssets": "114600000", "totalShareholderEquity": "45000000", "totalCurrentLiabilities": "123200000", "cashAndShortTermInvestments": "25600000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }